[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -52.46%
YoY- 182.38%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 238,689 154,874 179,213 166,750 123,614 104,651 0 -
PBT 36,957 2,721 30,123 35,433 11,320 15,508 0 -
Tax -4,696 -1,241 -370 -1,858 -448 -2,282 0 -
NP 32,261 1,480 29,753 33,575 10,872 13,226 0 -
-
NP to SH 33,081 4,629 30,305 28,390 10,054 13,226 0 -
-
Tax Rate 12.71% 45.61% 1.23% 5.24% 3.96% 14.71% - -
Total Cost 206,428 153,394 149,460 133,175 112,742 91,425 0 -
-
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,257 - - 4,803 9,621 - - -
Div Payout % 31.01% - - 16.92% 95.69% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 733,423 627,486 552,309 470,764 413,705 317,423 0 -
NOSH 512,883 514,333 480,269 480,372 481,052 406,953 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.52% 0.96% 16.60% 20.13% 8.80% 12.64% 0.00% -
ROE 4.51% 0.74% 5.49% 6.03% 2.43% 4.17% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 46.54 30.11 37.32 34.71 25.70 25.72 0.00 -
EPS 6.45 0.90 6.31 5.91 2.09 3.25 0.00 -
DPS 2.00 0.00 0.00 1.00 2.00 0.00 0.00 -
NAPS 1.43 1.22 1.15 0.98 0.86 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,372
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.27 18.34 21.22 19.75 14.64 12.39 0.00 -
EPS 3.92 0.55 3.59 3.36 1.19 1.57 0.00 -
DPS 1.21 0.00 0.00 0.57 1.14 0.00 0.00 -
NAPS 0.8685 0.7431 0.6541 0.5575 0.4899 0.3759 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 1.71 0.50 1.29 1.30 0.88 0.99 0.00 -
P/RPS 3.67 1.66 3.46 3.75 3.42 3.85 0.00 -
P/EPS 26.51 55.56 20.44 22.00 42.11 30.46 0.00 -
EY 3.77 1.80 4.89 4.55 2.38 3.28 0.00 -
DY 1.17 0.00 0.00 0.77 2.27 0.00 0.00 -
P/NAPS 1.20 0.41 1.12 1.33 1.02 1.27 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 25/05/09 26/05/08 11/05/07 16/05/06 26/05/05 - -
Price 1.49 0.69 1.49 1.73 0.86 1.04 0.00 -
P/RPS 3.20 2.29 3.99 4.98 3.35 4.04 0.00 -
P/EPS 23.10 76.67 23.61 29.27 41.15 32.00 0.00 -
EY 4.33 1.30 4.23 3.42 2.43 3.13 0.00 -
DY 1.34 0.00 0.00 0.58 2.33 0.00 0.00 -
P/NAPS 1.04 0.57 1.30 1.77 1.00 1.33 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment